11518 Rest Dr, La Plata, MD, 20646 | $586/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3066 sft

118 Pollen Dr, La Plata, MD, 20646

- Bed
4 Bath
2814 sft

11080 McIntosh Ct, Waldorf, MD, 20602

3 Bed
4 Bath
2008 sft

7500 Crestwood Ct, Brandywine, MD, 20613

5 Bed
3 Bath
2688 sft

13710 S Springfield Rd, Brandywine, MD, 20613

Nearby investment properties with comparable prices

4 Bed
4 Bath
3306 sft

Seneca Plan, Brentwood, Waldorf, MD, 20603

4 Bed
3 Bath
2741 sft

Castlerock II Plan, Bryan's Crossing, Bryans Road, MD, 20616

4 Bed
3 Bath
3571 sft

Hudson Plan, Brentwood, Waldorf, MD, 20603

4 Bed
3 Bath
2576 sft

9122 Arcadia Dr, King George, VA, 22485

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in La Plata at 11518 Rest Dr, La Plata, MD, 20646 offers a 8.45% rental yield on a $709,999 purchase with $5,002/mo rent. Total monthly income registers $5,002/mo, and a $3,475/mo payment leaves $586/mo available for distribution. Annual cash flow reaches $7,035/yr on $233,590 to close, and return on cash invested stands at 23.07% in year one. Equity gained on principal adds $4,582/yr while 5% annual appreciation supports $196,160 over five years. Portfolio math shows five-year ROI at 119.82% and total cumulative return in cash at $279,887. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,002/mo property income against a $3,475/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2002

3.36 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20646, La Plata, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,606 (100%)
Owner Occupied HU	6,894 (80.1%)
Renter Occupied HU	1,353 (15.7%)
Vacant Housing Units	359 ( 4.2%)
Median Home Value	$485,791
Average Home Value	$513,060